1.345
Revenue₹B
0.747
0.809
0.867
0.924
0.990
1.089
1.198
1.292
1.402
1.527
1.432
9.06%
8.32%
6
4.33
Revenue growth%
14.57
16.91
16.78
19.22
17.51
19.98
18.57
16.93
16.05
14.99
4.64
16.93
16.92
10
21.11
Gross margin%
26.85
27.06
25.77
25.43
23.43
24.48
24.89
23.63
25.64
25.06
3.44
24.89
25.25
73
10.47
Operating margin%
13.90
16.87
17.10
15.26
17.35
20.26
22.46
25.35
26.30
24.38
17.74
24.38
18.81
79
4.86
Net margin%
10.46
9.95
12.76
14.03
15.66
18.32
16.35
16.02
18.90
21.18
6.78
18.32
15.84
49
17.24
P/E ratio (avg)x
19.84
21.44
23.96
21.85
24.61
23.88
22.40
22.17
24.99
25.79
12.17
23.88
23.14
42
21.23
EV/EBITx
29.73
28.07
32.05
30.18
34.41
35.87
37.54
39.02
35.73
39.18
8.613
37.54
35.07
28
14.02
FCF yield (avg)%
8.02
6.02
4.79
5.28
7.79
9.61
9.39
7.60
8.36
7.25
27.13
8.36
7.69
68
22.72
FCF margin%
8.51
6.92
7.91
8.94
8.19
8.68
11.09
10.33
12.50
14.30
3.78
11.09
8.81
46
1.761
FCF / Net incomex
0.870
0.916
0.910
0.896
0.937
1.013
1.065
0.949
1.034
0.931
1.121
1.013
0.934
60
27.98
ROIC%
10.62
11.91
14.55
16.79
19.06
16.61
18.53
15.79
13.74
14.53
23.32
15.79
15.17
88
28.86
Return on equity%
6.30
7.39
6.02
3.94
6.47
9.32
10.17
9.10
11.67
11.96
29.01
10.17
8.24
90
4.29
Return on assets%
29.58
30.49
28.29
28.64
29.10
30.80
33.19
31.30
31.81
28.91
27.00
31.30
30.04
31
13.44
EPS₹
50.74
49.39
56.75
58.79
66.38
73.34
70.91
82.37
94.47
91.45
14.34
6.62%
7.60%
—
28.60
EPS growth%
8.22
10.20
7.75
7.72
9.03
9.08
11.30
11.94
11.02
11.02
11.52
11.02
9.64
30
46.83
Bookvalue per sh₹
51.89
57.09
63.17
62.79
64.49
62.93
64.60
62.85
61.21
59.33
35.30
(1.66%)
0.20%
—
37.14
FCF per share₹
28.85
32.91
37.61
35.96
37.94
39.66
37.78
38.95
37.00
37.81
60.47
(0.07%)
4.06%
—
44.27
Dividend per sh₹
39.17
37.26
33.66
31.83
32.27
35.20
36.46
36.82
40.66
42.38
15.93
5.61%
(0.08%)
—
24.17
Div yield (avg)%
8.18
7.10
8.70
11.22
9.66
9.86
10.60
10.32
11.66
14.42
28.96
10.60
10.09
10
3.85
Payout ratio%
19.41
17.16
15.71
18.13
17.03
14.96
15.82
17.45
18.72
18.06
5.41
17.45
17.30
34
11.75
Shares (diluted)M
13.18
13.80
15.61
16.60
17.20
15.54
16.20
16.92
15.56
16.87
11.82
(0.39%)
2.89%
37
19.00
Buyback yield%
23.88
22.69
23.58
24.93
24.22
24.22
23.91
21.46
19.62
18.47
28.52
21.46
23.73
48
0.662
D/E ratiox
0.657
0.657
0.618
0.686
0.717
0.765
0.706
0.715
0.782
0.833
0.307
0.765
0.711
20
384.1
Enterprise value₹M
531.1
630.1
604.8
715.9
702.6
815.2
789.1
853.0
829.1
936.6
302.6
5.92%
5.75%
55
0.393
LT debt₹B
1.362
1.424
1.307
1.352
1.516
1.562
1.775
1.653
1.650
1.562
0.369
0.61%
1.05%
44
Revenue
₹1.527B
8.32%
1.00×
Cost of revenue
₹1.069B
8.45%
1.01×
Operating expenses
₹320.6M
8.38%
1.00×
Goodwill & intangibles
18.45%
Property and equipment
18.18%
Spread over hurdle
13.99%